Terraced EN1 1 bed 1 bath

Mahon Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£5,987

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£63,701

↗ 19%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£13,933	£14,281	£14,638	£70,103
Total Expenses	£12,470	£12,503	£12,534	£12,579	£12,625	£62,711
Profit Before Tax	£1,054	£1,224	£1,399	£1,702	£2,013	£7,391
Profit After Tax	£854	£991	£1,133	£1,379	£1,630	£5,987
Change In Property Value	£4,950	£11,723	£15,600	£18,114	£13,314	£63,701
Net Return	£5,804	£12,715	£16,733	£19,492	£14,944	£69,688
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	12%	16%	19%	14%	67%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change